
Sinomach General Machinery Science & Technology Co., Ltd.
SSE:600444.SS
15.15 (CNY) • At close May 13, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 413.399 | 415.318 | 406.649 | 348.935 | 363.198 | 439.099 | 408.171 | 374.544 | 299.554 | 327.19 | 400.909 | 366.229 | 438.769 | 396.22 | 351.463 | 386.167 | 452.622 | 501.724 | 222.849 | 178.501 | 209.212 | 207.71 | 248.293 | 272.233 | 291.109 | 253.906 | 169.464 | 149.081 | 162.652 | 192.588 | 41.78 | 33.768 | 57.428 | 143.07 | 49.148 | 54.495 | 59.74 | 74.891 | 142.641 | 14.585 | 15.691 | 24.862 | 16.438 | 27.458 | 16.4 | 53.688 | 12.172 | 12.999 | 19.779 | 48.622 | 20.785 | 30.224 | 29.868 | 35.273 | 36.291 | 7.53 | 64.169 | 44.888 | 52.188 | 51.305 | 65.571 | 56.49 | 56.494 | 17.086 | 65.21 | 16.843 | 24.109 | 17.805 | 16.828 | 25.865 | 17.171 | 16.555 | 8.37 | 22.138 | 5.264 | 9.869 | 16.446 | 48.184 | 102.252 | 98.989 | 96.435 | 128.682 | 84.045 | 73.233 | 189.379 | 23.7 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 413.399 | 415.318 | 406.649 | 348.935 | 363.198 | 439.099 | 408.171 | 374.544 | 299.554 | 327.19 | 400.909 | 366.229 | 438.769 | 396.22 | 351.463 | 386.167 | 452.622 | 501.724 | 222.849 | 178.501 | 209.212 | 207.71 | 248.293 | 272.233 | 291.109 | 253.906 | 169.464 | 149.081 | 162.652 | 192.588 | 41.78 | 33.768 | 57.428 | 143.07 | 49.148 | 54.495 | 59.74 | 74.891 | 142.641 | 14.585 | 15.691 | 24.862 | 16.438 | 27.458 | 16.4 | 53.688 | 12.172 | 12.999 | 19.779 | 48.622 | 20.785 | 30.224 | 29.868 | 35.273 | 36.291 | 7.53 | 64.169 | 44.888 | 52.188 | 51.305 | 65.571 | 56.49 | 56.494 | 17.086 | 65.21 | 16.843 | 24.109 | 17.805 | 16.828 | 25.865 | 17.171 | 16.555 | 8.37 | 22.138 | 5.264 | 9.869 | 16.446 | 48.184 | 102.252 | 98.989 | 96.435 | 128.682 | 84.045 | 73.233 | 189.379 | 23.7 |
Nettovorderingen
| 208.262 | 228.027 | 231.476 | 305.62 | 282.121 | 255.641 | 237.287 | 259.373 | 248.198 | 243.952 | 0 | 251.054 | 203.687 | 270.009 | 213.174 | 216.322 | 223.647 | 235.495 | 299.668 | 296.002 | 340.827 | 282.72 | 283.798 | 292.271 | 276.936 | 252.675 | 282.037 | 283.949 | 258.427 | 255.173 | 273.391 | 287.739 | 298.397 | 310.04 | 357.496 | 334.539 | 321.62 | 381.686 | 0 | 158.852 | 140.849 | 0 | 0 | 143.954 | 131.395 | 149.234 | 150.829 | 132.063 | 96.641 | 78.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.897 | 68.884 | 0 | 0 | 0 | 0 | 40.014 | 0 | 66.766 | 0 | 83.917 | 0 | 134.814 | 0 | 77.398 | 10.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.877 | 0 | 0 | 0 | 0 |
Voorraad
| 346.825 | 319.814 | 360.411 | 304.248 | 265.79 | 223.887 | 270.174 | 269.659 | 252.278 | 242.427 | 312.604 | 253.593 | 237.086 | 278.517 | 176.44 | 170.043 | 186.945 | 223.458 | 197.321 | 165.289 | 168.894 | 180.664 | 140.111 | 191.041 | 172.81 | 127.811 | 147.691 | 120.516 | 105.654 | 99.604 | 139.19 | 153.317 | 132.04 | 122.821 | 125.929 | 129.808 | 115.359 | 102.962 | 105.645 | 58.416 | 61.68 | 58.766 | 63.906 | 58.022 | 57.469 | 50.081 | 60.317 | 63.217 | 76.486 | 79.489 | 55.575 | 49.302 | 54.542 | 55.28 | 54.943 | 65.097 | 73.232 | 63.717 | 54.417 | 48.254 | 43.986 | 40.661 | 39.038 | 38.075 | 37.541 | 37.967 | 131.605 | 134.484 | 124.795 | 123.288 | 116.336 | 95.899 | 109.624 | 88.114 | 95.92 | 82.521 | 74.892 | 61.018 | 63.711 | 53.276 | 53.331 | 54.925 | 44.606 | 45.269 | 21.537 | 23.068 |
Overige vlottende activa
| 277.345 | 283.897 | 277.862 | 243.085 | 194.501 | 230.756 | 149.011 | 57.842 | 204.822 | 233.921 | 132.58 | 116.854 | 161.421 | 142.534 | 217.817 | 238.384 | 236.081 | 200.874 | 131.204 | 236.67 | 93.263 | 125.731 | 165.733 | 44.411 | 65.532 | 41.748 | 67.954 | 72.964 | 207.134 | 199.607 | 241.242 | 72.176 | 76.144 | 29.106 | 51.899 | 376.269 | 37.505 | 28.019 | 375.041 | 17.727 | 26.872 | 28.061 | 15.942 | 22.309 | 14.95 | 15.65 | 28.44 | 19.893 | 15.519 | 16.459 | 108.287 | 91.799 | 98.94 | 88.678 | 89.104 | 119.74 | 74.733 | 78.371 | 94.341 | 69.556 | 71.178 | 58.052 | 46.516 | 48.726 | 40.355 | 66.973 | 24.424 | 81.814 | 33.644 | 125.006 | 67.046 | 155.739 | 72.141 | 179.123 | 308.418 | 240.911 | 244.488 | 221.01 | 183.8 | 179.4 | 172.29 | 190.12 | 90.569 | 69.54 | 36.717 | 34.063 |
Totaal vlottende activa
| 1,245.831 | 1,247.057 | 1,276.397 | 1,201.889 | 1,105.609 | 1,149.383 | 1,067.713 | 961.418 | 901.12 | 932.261 | 1,024.826 | 987.73 | 1,040.963 | 1,087.281 | 958.894 | 895.15 | 979.945 | 1,064.383 | 851.042 | 761.648 | 812.196 | 796.826 | 760.714 | 799.956 | 778.135 | 676.14 | 667.146 | 626.511 | 648.769 | 666.915 | 581.009 | 547 | 564.009 | 605.036 | 584.473 | 560.573 | 534.224 | 587.559 | 623.328 | 249.58 | 235.856 | 250.826 | 242.069 | 246.492 | 220.214 | 264.502 | 242.928 | 228.172 | 204.24 | 218.153 | 184.648 | 171.325 | 183.351 | 179.231 | 180.338 | 192.366 | 212.133 | 186.977 | 200.947 | 169.115 | 180.734 | 155.203 | 142.049 | 103.887 | 143.106 | 121.783 | 246.905 | 234.103 | 259.185 | 274.159 | 269.968 | 268.193 | 267.533 | 279.406 | 409.602 | 333.3 | 335.826 | 330.212 | 349.764 | 331.664 | 322.056 | 303.093 | 219.22 | 188.042 | 247.634 | 80.831 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 39.359 | 49.324 | 58.139 | 65.469 | 58.074 | 60.339 | 67.523 | 70.051 | 72.677 | 72.162 | 74.414 | 75.741 | 78.187 | 80.738 | 72.452 | 74.494 | 77.023 | 73.823 | 75.084 | 75.35 | 76.909 | 78.662 | 80.985 | 82.529 | 84.308 | 111.5 | 121.005 | 121.837 | 94.466 | 95.257 | 173.382 | 176.759 | 180.794 | 228.362 | 233.836 | 235.752 | 242.886 | 250.908 | 255.152 | 178.2 | 184.744 | 191.013 | 198.69 | 203.575 | 210.883 | 218.058 | 221.241 | 225.826 | 230.866 | 236.139 | 242.121 | 248.389 | 255.299 | 262.824 | 274.961 | 282.515 | 311.605 | 319.326 | 323.219 | 329.5 | 336.138 | 342.458 | 356.583 | 367.308 | 375.356 | 382.901 | 407.172 | 414.357 | 417.964 | 425.601 | 410.154 | 416.583 | 414.205 | 418.234 | 420.767 | 439.538 | 445.44 | 446.804 | 438.334 | 444.324 | 445.693 | 441.855 | 306.598 | 316.533 | 173.566 | 154.186 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5.491 | 5.538 | 5.802 | 6.066 | 6.374 | 6.681 | 6.989 | 7.425 | 7.736 | 8.048 | 8.506 | 9.037 | 9.569 | 10.1 | 10.476 | 11.156 | 11.998 | 12.841 | 15.046 | 15.981 | 16.915 | 17.849 | 17.824 | 18.004 | 18.188 | 25.713 | 25.078 | 25.056 | 16.381 | 16.872 | 28.673 | 28.43 | 28.241 | 27.931 | 33.051 | 30.032 | 26.95 | 25.437 | 24.144 | 12.978 | 13.077 | 13.176 | 13.275 | 13.374 | 13.473 | 13.572 | 14.871 | 14.97 | 13.873 | 13.974 | 14.082 | 14.181 | 14.202 | 14.299 | 14.401 | 14.508 | 48.142 | 48.438 | 48.734 | 49.472 | 49.739 | 50.033 | 50.327 | 51.926 | 52.25 | 52.552 | 35.581 | 35.717 | 35.918 | 36.095 | 36.3 | 36.505 | 36.78 | 36.916 | 15.447 | 15.544 | 15.642 | 15.739 | 15.836 | 15.838 | 15.931 | 16.023 | 14.138 | 14.218 | 14.297 | 14.377 |
Goodwill en immateriële activa
| 5.491 | 5.538 | 5.802 | 6.066 | 6.374 | 6.681 | 6.989 | 7.425 | 7.736 | 8.048 | 8.506 | 9.037 | 9.569 | 10.1 | 10.476 | 11.156 | 11.998 | 12.841 | 15.046 | 15.981 | 16.915 | 17.849 | 17.824 | 18.004 | 18.188 | 25.713 | 25.078 | 25.056 | 16.381 | 16.872 | 28.673 | 28.43 | 28.241 | 27.931 | 33.051 | 30.032 | 26.95 | 25.437 | 24.144 | 12.978 | 13.077 | 13.176 | 13.275 | 13.374 | 13.473 | 13.572 | 14.871 | 14.97 | 13.873 | 13.974 | 14.082 | 14.181 | 14.202 | 14.299 | 14.401 | 14.508 | 48.142 | 48.438 | 48.734 | 49.472 | 49.739 | 50.033 | 50.327 | 51.926 | 52.25 | 52.552 | 35.581 | 35.717 | 35.918 | 36.095 | 36.3 | 36.505 | 36.78 | 36.916 | 15.447 | 15.544 | 15.642 | 15.739 | 15.836 | 15.838 | 15.931 | 16.023 | 14.138 | 14.218 | 14.297 | 14.377 |
Langetermijnbeleggingen
| 0 | 0 | 14.875 | 15.102 | 15.329 | 15.556 | 22.884 | 23.398 | 16.237 | 93.111 | -0 | 0 | 0 | 23.576 | 0 | 0 | 6.424 | 6.633 | -68.242 | 7.079 | 7.26 | 7.469 | 0 | 0 | 7.498 | 7.458 | -12.311 | 32.575 | 32.289 | 31.953 | 42.901 | 42.881 | 0 | -30.224 | -19.148 | 0 | 0 | -15.463 | 0 | -7.329 | -6.989 | 0 | 0 | -0 | -0 | -5.341 | 0 | -6.502 | -5.302 | 250.113 | 256.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.239 | 3.239 | 3.239 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 26.097 | 26.021 | 17.187 | 31.9 | 29.365 | 28.113 | 26.335 | 28.628 | 21.006 | 34.178 | 34.495 | 35.411 | 20.25 | 18.82 | 23.464 | 23.824 | 20.626 | 21.467 | 19.109 | 24.701 | 22.697 | 20.759 | 21.556 | 14.597 | 18.35 | 17.586 | 8.955 | 8.955 | 16.636 | 16.597 | 21.611 | 21.611 | 25.49 | 27.463 | 13.107 | 9.953 | 9.874 | 9.964 | 16.494 | 7.329 | 6.989 | 7.093 | 6.746 | 6.167 | 6.005 | 5.341 | 5.302 | 5.302 | 5.302 | 5.302 | 3.017 | 3.017 | 3.017 | 3.017 | 19.806 | 19.806 | 19.806 | 19.806 | 21.591 | 21.591 | 21.591 | 21.591 | 46.465 | 46.465 | 46.328 | 46.328 | 1.429 | 1.429 | 1.429 | 1.429 | 1.366 | 1.366 | 1.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 23.065 | 14.973 | 0 | 1.118 | 2.155 | 2.287 | 15.991 | 46.69 | 84.908 | 8.004 | 98.399 | 68.298 | 38.428 | 15.096 | 6.006 | 6.215 | 0.64 | 0.72 | 75.084 | -0.028 | 0.071 | 0.071 | 7.563 | 7.769 | 0.629 | 0.498 | 12.311 | -0.045 | -0.045 | -0.045 | -42.79 | -42.775 | 0 | 30.224 | 19.148 | 0 | 0 | 15.463 | 0 | 7.329 | 6.989 | 0 | 0 | 0 | 0 | 5.341 | 0 | 6.502 | 5.302 | -250.113 | -256.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.239 | -3.239 | -3.239 | 0 | 0 | 0 | 0 | 35.761 | 35.761 | 35.412 | 35.412 | 15.522 | 16.522 | 14.843 | 14.843 | 15.575 | 15.575 | 15.575 | 15.575 | 43.01 | 26.51 | 11.51 | 11.51 |
Totaal niet-vlottende activa
| 94.011 | 95.856 | 96.003 | 119.655 | 111.297 | 112.976 | 139.722 | 176.192 | 202.563 | 215.503 | 215.813 | 188.488 | 146.433 | 148.33 | 112.398 | 115.689 | 116.712 | 115.484 | 116.081 | 123.083 | 123.852 | 124.811 | 127.928 | 122.899 | 128.972 | 162.755 | 155.038 | 188.377 | 159.726 | 160.634 | 223.778 | 226.906 | 234.524 | 283.755 | 279.993 | 275.737 | 279.71 | 286.308 | 295.789 | 198.507 | 204.81 | 211.282 | 218.71 | 223.116 | 230.361 | 236.971 | 241.414 | 246.098 | 250.041 | 255.415 | 259.22 | 265.587 | 272.517 | 280.141 | 309.168 | 316.829 | 379.553 | 387.57 | 393.543 | 400.562 | 407.467 | 414.082 | 453.375 | 465.698 | 473.935 | 481.782 | 444.183 | 451.504 | 455.312 | 463.126 | 483.581 | 490.215 | 487.928 | 490.562 | 451.736 | 471.605 | 475.925 | 477.386 | 469.746 | 475.737 | 477.199 | 473.453 | 363.746 | 357.261 | 199.374 | 180.073 |
Totaal activa
| 1,339.842 | 1,342.913 | 1,372.4 | 1,321.544 | 1,216.906 | 1,262.359 | 1,207.435 | 1,137.611 | 1,103.683 | 1,147.764 | 1,240.639 | 1,176.217 | 1,187.395 | 1,235.611 | 1,071.291 | 1,010.838 | 1,096.657 | 1,179.867 | 967.123 | 884.731 | 936.048 | 921.636 | 888.642 | 922.856 | 907.107 | 838.896 | 822.184 | 814.888 | 808.495 | 827.549 | 804.786 | 773.906 | 798.534 | 888.792 | 864.467 | 836.31 | 813.934 | 873.867 | 919.116 | 448.086 | 440.666 | 462.108 | 460.78 | 469.608 | 450.575 | 501.472 | 484.342 | 474.27 | 454.281 | 473.569 | 443.869 | 436.912 | 455.868 | 459.371 | 489.506 | 509.195 | 591.686 | 574.547 | 594.49 | 569.677 | 588.201 | 569.285 | 595.423 | 569.585 | 617.041 | 603.566 | 691.088 | 685.607 | 714.497 | 737.285 | 753.549 | 758.409 | 755.461 | 769.968 | 861.337 | 804.905 | 811.751 | 807.599 | 819.509 | 807.402 | 799.254 | 776.546 | 582.966 | 545.303 | 447.007 | 260.904 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 101.413 | 209.097 | 245.69 | 187.764 | 95.447 | 155.684 | 153.675 | 145.276 | 164.522 | 149.369 | 227.463 | 218.124 | 134.004 | 134.941 | 215.026 | 155.466 | 170.683 | 248.311 | 204.008 | 170.393 | 189.555 | 202.839 | 172.858 | 181.597 | 184.036 | 150.138 | 139.217 | 151.027 | 151.861 | 107.615 | 144.814 | 120.342 | 148.34 | 164.976 | 152.96 | 147.701 | 143.726 | 174.123 | 107.468 | 28.514 | 24.972 | 150.687 | 29.546 | 28.865 | 27.514 | 31.363 | 30.582 | 28.109 | 25.295 | 34.461 | 32.254 | 26.984 | 27.814 | 23.804 | 22.309 | 26.225 | 37.877 | 35.368 | 53.413 | 71.725 | 64.95 | 46.598 | 50.938 | 48.625 | 49.21 | 48.313 | 66.144 | 67.821 | 65.997 | 57.336 | 61.797 | 49.068 | 35.042 | 48.85 | 43.574 | 38.616 | 33.304 | 25.434 | 30.673 | 29.053 | 34.658 | 17.307 | 26.62 | 15.886 | 28.477 | 28.996 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | -301.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -195.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.287 | 145.25 | 140.252 | 135.305 | 193.252 | 190.252 | 54 | 60 | 70 | 80 | 140 | 135 | 135 | 145 | 135 | 125 | 145 | 125 | 115 | 105 | 105 | 55 | 40 | 45 | 65 | 65 | 45 | 126 | 226 | 165 | 225 | 270.872 | 270.872 | 249.7 | 230.697 | 209.303 | 181.193 | 186 | 157.8 | 165.667 | 166.667 | 176.7 | 209.5 | 192.6 | 252.1 | 223.8 | 362.082 | 249 | 383 | 240 | 240 | 240 | 230 | 140 | 90 | 85 | 40 |
Belastingschulden
| 1.02 | 2.551 | 6.598 | 18.203 | 13.626 | 11.973 | 17.939 | 23.96 | 2.646 | 29.577 | 23.945 | 29.874 | 7.3 | 25.932 | 8.528 | 18.303 | 6.118 | 19.894 | 10.468 | 14.21 | 20.217 | 18.299 | 17.198 | 1.488 | 21.667 | 11.967 | 6.654 | 2.952 | 25.49 | 38.589 | 14.483 | 5.549 | 6.881 | 19.725 | 6.922 | 4.518 | 0.835 | 17.008 | 4.261 | 2.783 | 2.328 | 2.628 | 1.332 | 0.186 | 1.819 | 1.85 | -1.007 | -4.286 | -8.526 | -7.517 | 1.082 | 1.02 | 1.889 | 2.129 | 3.046 | 3.421 | 4.345 | 5.589 | 6.73 | 5.865 | 5.833 | 4.412 | 5.825 | 6.564 | 6.91 | 6.023 | 3.744 | 0.539 | 2.369 | 3.033 | 2.162 | 1.558 | 3.316 | 4.448 | 5.63 | 4.317 | 3.622 | 6.246 | 5.547 | 8.874 | 5.084 | 3.351 | 4.744 | 0.314 | 1.169 | 1.855 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 323.876 | 363.028 | 292.923 | 332.189 | 275.223 | 198.578 | 191.999 | 259.111 | 183.639 | 243.702 | 250.856 | 186.383 | 118.231 | 217.268 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | -4.038 | 0 | -4.287 | 41.67 | 19.232 | 20.112 | 108.674 | 91.959 | 206.407 | 201.563 | 218.188 | 309.626 | 307.23 | 306.79 | 302.943 | 308.129 | 309.12 | 311.048 | 324.006 | 366.944 | 366.007 | 365.471 | 369.665 | 354.646 | 371.151 | 365.787 | 345.948 | 326.086 | 347.278 | 336.331 | 221.414 | 259.712 | 158.935 | 123.391 | 111.442 | 104.178 | 84.783 | 52.64 | 47.89 | 52.268 | 33.753 | 25.919 | 22.049 | 23.773 | 22.098 | 24.54 | 21.247 | 55.441 | 19.447 | 26.318 | 19.486 | 39.673 | 38.462 | 28.046 | 24.636 | 15.464 | 5.366 | 4.373 | 7.6 |
Overige kortlopende verplichtingen
| 503.829 | 409.54 | 402.606 | 401.992 | 64.149 | 397.507 | 53.441 | 286.3 | 243.396 | 285.188 | 47.362 | 58.212 | 365.473 | 402.1 | 39.078 | 70.133 | 20.198 | 293.37 | 143.78 | 110.28 | 122.686 | 104.88 | 127.296 | 180.5 | 126.403 | 112.541 | 125.659 | 120.998 | 111.532 | 154.113 | 145.931 | 173.997 | 129.124 | 187.024 | 106.769 | 124.873 | 103.268 | 299.342 | 434.486 | 326.904 | 18.2 | 392.632 | 12.852 | 27.883 | 12.032 | 338.361 | 388.805 | 390.826 | 387.655 | 389.307 | 378.414 | 391.908 | 394.728 | 370.642 | 344.295 | 366.076 | 347.925 | 227.952 | 276.967 | 172.872 | 142.384 | 129.913 | 115.281 | 96.639 | 84.381 | 86.489 | 85.563 | 88.497 | 89.314 | 79.482 | 47.733 | 32.557 | 58.897 | 41.22 | 171.859 | 22.111 | 151.567 | 21.01 | 40.32 | 32.466 | 26.852 | 12.002 | 62.738 | 20.787 | 46.1 | 50.456 |
Totaal kortlopende verplichtingen
| 606.262 | 621.188 | 654.894 | 607.959 | 507.609 | 565.163 | 531.197 | 455.536 | 410.564 | 464.134 | 557.881 | 489.849 | 506.777 | 562.973 | 449.015 | 362.133 | 466.069 | 561.575 | 358.256 | 294.883 | 332.457 | 326.017 | 317.352 | 363.586 | 332.106 | 274.646 | 271.53 | 274.977 | 288.883 | 304.604 | 450.479 | 440.139 | 464.3 | 564.977 | 548.862 | 537.499 | 509.392 | 560.473 | 626.215 | 498.201 | 487.29 | 503.491 | 496.859 | 501.055 | 477.413 | 516.574 | 543.38 | 529.648 | 509.424 | 521.251 | 466.749 | 459.912 | 469.431 | 461.575 | 434.65 | 440.722 | 516.147 | 494.908 | 502.109 | 475.462 | 484.039 | 451.795 | 421.745 | 382.526 | 349.803 | 322.017 | 341.451 | 314.657 | 323.347 | 306.518 | 288.393 | 292.683 | 289.856 | 305.487 | 444.864 | 427.126 | 437.492 | 435.69 | 316.54 | 310.393 | 306.593 | 287.297 | 234.102 | 126.987 | 160.746 | 121.308 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.125 | 10.989 | 16.238 | 17.8 | 9.912 | 11.327 | 15.026 | 16.627 | 18.217 | 17.242 | 24.385 | 25.786 | 27.177 | 28.558 | 2.338 | 3.418 | 4.557 | 34.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.968 | 23.968 | 31.968 | 39.968 | 39.968 | 39.968 | 104.528 | 102.075 | 99.357 | 97.624 | 98.832 | 103.851 | 141.624 | 144.233 | 145.786 | 147.351 | 110.789 | 75.6 | 75.6 | 75.6 | 213.6 | 213.6 | 213.6 | 213.6 | 108.683 | 184.6 | 51.121 | 50.121 |
Uitgestelde opbrengsten niet-vlottend
| 2.511 | 2.224 | 3.112 | 3.46 | 4.947 | 1.777 | 1.989 | 2.192 | 2.595 | 4.308 | 4.856 | 5.3 | 4.662 | 4.865 | 4.675 | 4.879 | 5.082 | 5.285 | 4.561 | 4.765 | 8.924 | 6.607 | 5.91 | 6.113 | 6.26 | 6.464 | 6.667 | 5.826 | 6.03 | 6.233 | 6.436 | 6.639 | 6.842 | 7.046 | 7.249 | 7.452 | 7.655 | 7.859 | 1.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 1.703 | 1.953 | 1.993 | 0.216 | 2.028 | 2.058 | 1.893 | 1.312 | 1.329 | 1.376 | 1.461 | 1.513 | 1.617 | 1.619 | 1.604 | 1.676 | 1.714 | 1.707 | 1.708 | 0.06 | 0.031 | 0.03 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.028 | 6.363 | 6.698 | 16.371 | 9.169 | 15.765 | 8.793 | 15.418 | 8.629 | 8.639 | 9.008 | 8.461 | 8.767 | 8.025 | 8.74 | 8.772 | 7.312 | 6.665 | 3.007 | 5.428 | 5.428 | 5.428 | 5.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 12.635 | 13.212 | 19.351 | 19.503 | 16.812 | 15.098 | 17.231 | 20.847 | 22.87 | 23.443 | 30.553 | 32.414 | 33.215 | 34.884 | 8.527 | 9.914 | 11.258 | 6.889 | 6.237 | 6.478 | 10.631 | 8.315 | 5.97 | 6.145 | 6.291 | 6.495 | 6.667 | 11.855 | 12.393 | 12.931 | 22.807 | 15.808 | 15.765 | 15.839 | 15.418 | 16.081 | 16.295 | 16.866 | 10.379 | 8.767 | 8.025 | 8.74 | 8.772 | 7.312 | 6.665 | 3.007 | 5.428 | 5.428 | 5.428 | 5.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.968 | 23.968 | 31.968 | 39.968 | 39.968 | 39.968 | 104.528 | 102.075 | 99.357 | 97.624 | 98.832 | 103.851 | 141.624 | 144.233 | 145.786 | 147.351 | 110.789 | 75.6 | 75.6 | 75.6 | 213.6 | 213.6 | 213.6 | 213.6 | 108.683 | 184.6 | 51.121 | 50.121 |
Totaal passiva
| 618.897 | 634.4 | 674.245 | 627.463 | 524.421 | 580.261 | 548.428 | 476.383 | 433.434 | 487.577 | 588.434 | 522.263 | 539.992 | 597.858 | 457.542 | 372.047 | 477.328 | 568.464 | 364.493 | 301.362 | 343.088 | 334.333 | 323.322 | 369.73 | 338.396 | 281.141 | 278.196 | 286.831 | 301.276 | 317.535 | 473.286 | 455.947 | 480.064 | 580.816 | 564.28 | 553.579 | 525.686 | 577.339 | 636.594 | 506.969 | 495.315 | 512.232 | 505.632 | 508.367 | 484.078 | 519.581 | 548.808 | 535.077 | 514.852 | 526.679 | 466.749 | 459.912 | 469.431 | 461.575 | 434.65 | 440.722 | 516.147 | 494.908 | 521.077 | 499.429 | 516.007 | 491.762 | 461.713 | 422.493 | 454.332 | 424.092 | 440.808 | 412.281 | 422.179 | 410.37 | 430.017 | 436.916 | 435.642 | 452.838 | 555.653 | 502.726 | 513.092 | 511.29 | 530.14 | 523.993 | 520.193 | 500.897 | 342.785 | 311.587 | 211.867 | 171.429 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 146.422 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 40 |
Ingehouden winsten
| 198.468 | 186.464 | 177.108 | 169.85 | 172.158 | 162.203 | 139.93 | 142.602 | 152.02 | 142.307 | 135.326 | 137.154 | 130.908 | 121.725 | 99.346 | 124.067 | 104.805 | 97.149 | 91.937 | 72.695 | 82.243 | 76.867 | 56.118 | 43.943 | 62.748 | 52.035 | 38.457 | 22.782 | 1.896 | 4.838 | -136.374 | -152.169 | -151.405 | -162.422 | -233.109 | -250.673 | -245.661 | -238.098 | -253.989 | -262.639 | -259.076 | -255.075 | -250.494 | -245.418 | -240.804 | -226.505 | -237.148 | -237.272 | -237.628 | -231.154 | -207.698 | -208.755 | -200.354 | -189.954 | -140.49 | -128.81 | -119.539 | -115.734 | -122.57 | -127.313 | -125.925 | -120.988 | -73.723 | -62.092 | -48.847 | -34.818 | 21.592 | 42.08 | 58.966 | 91.649 | 90.663 | 88.941 | 87.27 | 84.909 | 83.927 | 80.818 | 77.786 | 75.801 | 72.467 | 66.499 | 62.179 | 58.738 | 49.22 | 42.754 | 44.178 | 42.047 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 374.626 | 80.577 | 373.906 | 79.701 | 372.655 | 78.432 | 371.807 | 77.686 | 370.458 | 76.607 | 370.073 | 75.834 | 367.982 | 74.531 | 368.103 | 1.952 | 1.707 | 1.688 | 1.731 | 1.451 | 1.612 | 1.594 | 1.669 | 1.426 | 1.236 | 0.981 | 1.029 | 0.882 | 0.685 | 0.489 | 0.788 | 0.581 | 0.647 | 0.774 | 0.655 | 0.553 | 0 | 0.135 | 0.069 | 0.394 | 0.039 | 0.007 | 0.006 | 0.009 | 0.086 | 0.037 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 376.056 | 375.627 | 0 | 374.349 | 0 | 293.772 | 0 | 293.772 | 0 | 371.48 | 0 | 370.379 | 0 | 369.606 | 0 | 293.772 | 0 | 367.833 | 0 | 329.158 | 0 | 329.158 | 362.779 | 362.761 | 359.541 | 359.298 | 359.108 | 329.158 | 358.901 | 358.754 | 358.557 | 329.158 | 358.66 | 329.158 | 402.215 | 418.946 | 402.215 | 358.425 | 418.366 | 126.513 | 126.446 | 446.767 | 126.416 | 126.385 | 126.384 | 110.421 | 91.464 | 91.414 | 91.378 | 91.426 | 91.397 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.378 | 91.064 | 91.064 | 90.998 | 90.998 | 90.998 | 90.998 | 125.998 | 125.998 | 129.166 | 129.166 | 129.166 | 129.166 | 128.154 | 128.154 | 128.154 | 128.154 | 125.143 | 125.143 | 125.143 | 108.08 | 120.962 | 120.962 | 120.962 | 7.427 |
Totaal eigen vermogen van aandeelhouders
| 720.945 | 708.513 | 698.155 | 690.621 | 692.485 | 682.098 | 659.007 | 661.228 | 670.249 | 660.187 | 652.205 | 653.954 | 647.403 | 637.753 | 613.75 | 638.792 | 619.329 | 611.403 | 602.63 | 583.369 | 592.96 | 587.304 | 565.319 | 553.125 | 568.711 | 557.755 | 543.987 | 528.057 | 507.219 | 510.014 | 368.604 | 352.614 | 353.677 | 342.453 | 332.132 | 314.695 | 319.588 | 327.049 | 310.799 | -31.126 | -27.63 | -23.633 | -19.077 | -14.033 | -9.42 | 4.882 | -40.684 | -40.858 | -41.277 | -34.729 | -11.301 | -12.377 | -3.977 | 6.423 | 55.887 | 67.567 | 76.839 | 80.643 | 73.808 | 69.064 | 70.452 | 75.39 | 122.341 | 133.972 | 147.151 | 161.18 | 217.59 | 238.078 | 254.965 | 287.647 | 289.829 | 288.107 | 286.436 | 284.074 | 282.08 | 278.971 | 275.939 | 273.955 | 267.61 | 261.641 | 257.322 | 253.881 | 240.182 | 233.716 | 235.14 | 89.474 |
Totaal eigen vermogen
| 720.945 | 708.513 | 698.155 | 690.621 | 692.485 | 682.098 | 659.007 | 661.228 | 670.249 | 660.187 | 652.205 | 653.954 | 647.403 | 637.753 | 613.75 | 638.792 | 619.329 | 611.403 | 602.63 | 583.369 | 592.96 | 587.304 | 565.319 | 553.125 | 568.711 | 557.755 | 543.987 | 528.057 | 507.219 | 510.014 | 331.5 | 317.959 | 318.469 | 307.976 | 300.186 | 282.73 | 288.248 | 296.528 | 282.523 | -58.882 | -54.649 | -50.124 | -44.852 | -38.758 | -33.503 | -18.108 | -64.466 | -60.807 | -60.571 | -53.111 | -22.881 | -22.999 | -13.562 | -2.204 | 54.855 | 68.473 | 75.539 | 79.639 | 73.413 | 70.248 | 72.194 | 77.523 | 133.71 | 147.092 | 162.709 | 179.474 | 250.28 | 273.326 | 292.318 | 326.915 | 323.532 | 321.492 | 319.819 | 317.13 | 305.685 | 302.179 | 275.939 | 296.309 | 289.37 | 283.409 | 279.061 | 275.65 | 240.182 | 233.716 | 235.14 | 89.474 |
Totaal passiva en aandeelhoudersvermogen
| 1,339.842 | 1,342.913 | 1,372.4 | 1,321.544 | 1,216.906 | 1,262.359 | 1,207.435 | 1,137.611 | 1,103.683 | 1,147.764 | 1,240.639 | 1,176.217 | 1,187.395 | 1,235.611 | 1,071.291 | 1,010.838 | 1,096.657 | 1,179.867 | 967.123 | 884.731 | 936.048 | 921.636 | 888.642 | 922.856 | 907.107 | 838.896 | 822.184 | 814.888 | 808.495 | 827.549 | 804.786 | 773.906 | 798.534 | 888.792 | 864.467 | 836.31 | 813.934 | 873.867 | 919.116 | 448.086 | 440.666 | 462.108 | 460.78 | 469.608 | 450.575 | 501.472 | 484.342 | 474.27 | 454.281 | 473.569 | 443.869 | 436.912 | 455.868 | 459.371 | 489.506 | 509.195 | 591.686 | 574.547 | 594.49 | 569.677 | 588.201 | 569.285 | 595.423 | 569.585 | 617.041 | 603.566 | 691.088 | 685.607 | 714.497 | 737.285 | 753.549 | 758.409 | 755.461 | 769.968 | 861.337 | 804.905 | 789.032 | 807.599 | 819.509 | 807.402 | 799.254 | 776.546 | 582.966 | 545.303 | 447.007 | 260.904 |